GBp 128.0
(4.92%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Total Assets | 91.33 Million | 70.33 Million | 68.58 Million | 40.95 Million | 37.75 Million | 40.33 Million |
Total Current Assets | 44.65 Million | 50.01 Million | 49.49 Million | 20.61 Million | 15.86 Million | 17.41 Million |
Cash And Short Term Investments | 15.8 Million | 29.26 Million | 34.33 Million | 6.93 Million | 5.74 Million | 6.28 Million |
Cash and Cash Equivalents | 15.8 Million | 29.26 Million | 34.33 Million | 6.93 Million | 5.74 Million | 6.28 Million |
Short Term Investments | - | -592 Thousand | -469 Thousand | -436 Thousand | - | - |
Net Receivables | 27.46 Million | 20.03 Million | 14.24 Million | 13.16 Million | 10.01 Million | 10.7 Million |
Inventory | 27 Thousand | 137 Thousand | 223 Thousand | 259 Thousand | - | -10.7 Million |
Other Current Assets | 1.36 Million | 709 Thousand | 913 Thousand | 512 Thousand | 113 Thousand | 11.13 Million |
Total Non-Current Assets | 46.67 Million | 20.31 Million | 19.09 Million | 20.33 Million | 21.88 Million | 22.92 Million |
Net PPE | 5.98 Million | 3.67 Million | 3.7 Million | 4.59 Million | 5.16 Million | 5.85 Million |
Good Will And Intangible Assets | 39.78 Million | 15.43 Million | 14.55 Million | 15.05 Million | 16.31 Million | 16.63 Million |
Good Will | 24.64 Million | 10.09 Million | 10.09 Million | 10.09 Million | 10.09 Million | 10.09 Million |
Intangible Assets | 15.13 Million | 5.34 Million | 4.46 Million | 4.96 Million | 6.21 Million | 6.54 Million |
Long-Term Investments | 888 Thousand | 951 Thousand | 828 Thousand | 680 Thousand | 409 Thousand | 409 Thousand |
Tax Assets | 24 Thousand | 260 Thousand | -828 Thousand | -680 Thousand | -409 Thousand | 18 Thousand |
Other Non Current Assets | -1.00 | - | 828 Thousand | 680 Thousand | 409 Thousand | - |
Other Assets | 1.00 | - | - | - | - | - |
Total Liabilities | 26.17 Million | 9.1 Million | 16.3 Million | 26.73 Million | 27.02 Million | 31.33 Million |
Total Current Liabilities | 15.67 Million | 6.21 Million | 12.52 Million | 11.99 Million | 9.77 Million | 23.51 Million |
Account Payables | 2.83 Million | 4.29 Million | 11.2 Million | 1.96 Million | 1.35 Million | 1.29 Million |
Tax Payables | 1.24 Million | 636 Thousand | 204 Thousand | 2.38 Million | 1.25 Million | 1.07 Million |
Short Term Debt | 2.5 Million | 1.28 Million | 1.11 Million | 3.99 Million | 4.51 Million | 18.96 Million |
Deferred Revenue | 554 Thousand | 179 Thousand | 148 Thousand | 5.87 Million | 736 Thousand | 1.07 Million |
Other Current Liabilities | 9.78 Million | 457 Thousand | 56 Thousand | 164 Thousand | 3.16 Million | 2.18 Million |
Total Non Current Liabilities | 10.5 Million | 2.89 Million | 3.77 Million | 14.73 Million | 17.25 Million | 7.82 Million |
Long-Term Debt | 2.97 Million | 1.96 Million | 2.64 Million | 13.93 Million | 16.05 Million | 6.62 Million |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 6.96 Million | 540 Thousand | 209 Thousand | 206 Thousand | 193 Thousand | 193 Thousand |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 65.15 Million | 61.22 Million | 52.28 Million | 14.21 Million | 10.72 Million | 8.99 Million |
Stock Holders Equity | 65.15 Million | 61.22 Million | 52.28 Million | 14.21 Million | 10.72 Million | 8.99 Million |
Common Stock | 207 Thousand | 206 Thousand | 206 Thousand | - | - | - |
Retained Earnings | 37 Million | 31.99 Million | 23.08 Million | 14.15 Million | 10.72 Million | 8.99 Million |
Accumulated other comprehensive income | -1.05 Million | 29 Thousand | - | - | - | - |
Common Stock Equity | 65.15 Million | 61.22 Million | 52.28 Million | 14.21 Million | 10.72 Million | 8.99 Million |
Capital Lease Obligation | 2.97 Million | 3.24 Million | 3.75 Million | 4.72 Million | 5.51 Million | 6.08 Million |
Total Investments | 888 Thousand | 359 Thousand | 359 Thousand | 244 Thousand | 409 Thousand | 409 Thousand |
Total Debt | 5.48 Million | 3.24 Million | 3.75 Million | 17.92 Million | 20.56 Million | 25.58 Million |
Net Debt | -10.31 Million | -26.02 Million | -30.57 Million | 10.99 Million | 14.82 Million | 19.3 Million |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Total Assets | 100.51 Million | 100.51 Million | 91.33 Million | 91.33 Million | 91.33 Million | 72.33 Million |
Total Current Assets | 54.5 Million | 54.5 Million | 44.65 Million | 44.65 Million | 44.65 Million | 52.2 Million |
Cash And Short Term Investments | 26.58 Million | 26.58 Million | 15.8 Million | 15.8 Million | 15.8 Million | 32.7 Million |
Cash and Cash Equivalents | 26.58 Million | 26.58 Million | 15.8 Million | 15.8 Million | 15.8 Million | 32.7 Million |
Short Term Investments | - | - | - | - | - | -124 Thousand |
Net Receivables | 27.89 Million | 27.89 Million | 27.46 Million | 27.46 Million | 26.6 Million | 19.5 Million |
Inventory | 25 Thousand | 25 Thousand | 27 Thousand | 27 Thousand | 217 Thousand | - |
Other Current Assets | - | - | 1.36 Million | 1.36 Million | 2.03 Million | - |
Total Non-Current Assets | 46.01 Million | 46.01 Million | 46.67 Million | 46.67 Million | 46.67 Million | 20.12 Million |
Net PPE | 5.62 Million | 5.62 Million | 5.98 Million | 5.98 Million | 5.98 Million | 3.2 Million |
Good Will And Intangible Assets | 39.03 Million | 39.03 Million | 39.78 Million | 39.78 Million | 39.78 Million | 15.7 Million |
Good Will | 24.73 Million | 24.73 Million | 24.64 Million | 24.64 Million | 24.64 Million | 10.09 Million |
Intangible Assets | 14.3 Million | 14.3 Million | 15.13 Million | 15.13 Million | 15.13 Million | 5.61 Million |
Long-Term Investments | 1.1 Million | 1.1 Million | 888 Thousand | 888 Thousand | 690 Thousand | 567 Thousand |
Tax Assets | 37 Thousand | - | 24 Thousand | 24 Thousand | - | 651 Thousand |
Other Non Current Assets | 220 Thousand | 257 Thousand | -1.00 | -1.00 | 222 Thousand | - |
Other Assets | - | - | 1.00 | 1.00 | - | - |
Total Liabilities | 30.03 Million | 30.03 Million | 26.17 Million | 26.17 Million | 26.17 Million | 10.73 Million |
Total Current Liabilities | 22.41 Million | 22.41 Million | 15.67 Million | 15.67 Million | 15.67 Million | 8.35 Million |
Account Payables | 13.11 Million | 13.11 Million | 2.83 Million | 8.9 Million | 2.83 Million | 6.07 Million |
Tax Payables | - | - | 1.24 Million | 1.24 Million | - | 946 Thousand |
Short Term Debt | 2.55 Million | - | 2.5 Million | 2.5 Million | - | 1.33 Million |
Deferred Revenue | - | - | 554 Thousand | 1.24 Million | - | - |
Other Current Liabilities | 6.74 Million | 9.3 Million | 9.78 Million | 3.01 Million | 12.84 Million | 946 Thousand |
Total Non Current Liabilities | 7.62 Million | 7.62 Million | 10.5 Million | 10.5 Million | 10.5 Million | 2.37 Million |
Long-Term Debt | - | - | 2.97 Million | 2.97 Million | 2.97 Million | 1.42 Million |
Deferred Revenue Non Current | - | - | - | - | - | - |
Deferred Tax Liabilities Non Current | - | - | - | - | - | - |
Other Non Current Liabilities | 6.61 Million | 7.62 Million | 6.96 Million | 6.96 Million | 7.52 Million | 502 Thousand |
Other Liabilities | - | - | - | - | - | - |
Total Equity | 70.47 Million | 70.47 Million | 65.15 Million | 65.15 Million | 65.15 Million | 61.6 Million |
Stock Holders Equity | 70.47 Million | 70.47 Million | 65.15 Million | 65.15 Million | 65.15 Million | 61.6 Million |
Common Stock | 209 Thousand | 209 Thousand | 207 Thousand | 207 Thousand | 207 Thousand | 207 Thousand |
Retained Earnings | 42.39 Million | 42.39 Million | 37 Million | 37 Million | 37 Million | 32.45 Million |
Accumulated other comprehensive income | -1.11 Million | -1.11 Million | -1.05 Million | -1.05 Million | -1.05 Million | -49 Thousand |
Common Stock Equity | 70.47 Million | 70.47 Million | 65.15 Million | 65.15 Million | 65.15 Million | 61.6 Million |
Capital Lease Obligation | 4.84 Million | 4.84 Million | 2.97 Million | 2.97 Million | 5.48 Million | 2.76 Million |
Total Investments | 1.1 Million | 1.1 Million | 888 Thousand | 888 Thousand | 690 Thousand | 443 Thousand |
Total Debt | 2.55 Million | - | 5.48 Million | 5.48 Million | 2.97 Million | 2.76 Million |
Net Debt | -24.02 Million | -26.58 Million | -10.31 Million | -10.31 Million | -12.82 Million | -29.94 Million |
HZO
FUTSOL
DCR
2737
HARDWYN
FYGGY